[MCLEAN] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 20.0%
YoY- -2476.47%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 14,477 11,497 7,941 8,732 10,501 9,402 7,383 11.86%
PBT 233 -1,330 -1,956 -904 10 177 1,472 -26.43%
Tax -115 0 0 96 24 26 -310 -15.22%
NP 118 -1,330 -1,956 -808 34 203 1,162 -31.67%
-
NP to SH 31 -1,008 -1,956 -808 34 619 1,109 -44.88%
-
Tax Rate 49.36% - - - -240.00% -14.69% 21.06% -
Total Cost 14,359 12,827 9,897 9,540 10,467 9,199 6,221 14.94%
-
Net Worth 32,180 11,596 17,568 21,078 24,933 74,931 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,180 11,596 17,568 21,078 24,933 74,931 0 -
NOSH 178,778 89,203 117,125 117,101 113,333 325,789 956 138.94%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.82% -11.57% -24.63% -9.25% 0.32% 2.16% 15.74% -
ROE 0.10% -8.69% -11.13% -3.83% 0.14% 0.83% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.10 12.89 6.78 7.46 9.27 2.89 772.25 -53.18%
EPS 0.02 -1.13 -1.67 -0.69 0.03 0.19 116.00 -76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.13 0.15 0.18 0.22 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 117,101
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.34 5.83 4.03 4.43 5.32 4.77 3.74 11.88%
EPS 0.02 -0.51 -0.99 -0.41 0.02 0.31 0.56 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.0588 0.0891 0.1069 0.1264 0.38 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.16 0.20 0.13 0.14 0.15 0.24 0.00 -
P/RPS 1.98 1.55 1.92 1.88 1.62 8.32 0.00 -
P/EPS 922.73 -17.70 -7.78 -20.29 500.00 126.32 0.00 -
EY 0.11 -5.65 -12.85 -4.93 0.20 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.54 0.87 0.78 0.68 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 18/08/15 28/08/14 30/08/13 28/08/12 26/08/11 - -
Price 0.17 0.195 0.25 0.135 0.16 0.175 0.00 -
P/RPS 2.10 1.51 3.69 1.81 1.73 6.06 0.00 -
P/EPS 980.40 -17.26 -14.97 -19.57 533.33 92.11 0.00 -
EY 0.10 -5.79 -6.68 -5.11 0.19 1.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.50 1.67 0.75 0.73 0.76 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment